K

KGI Securities Thailand PCL
SET:KGI

Watchlist Manager
KGI Securities Thailand PCL
SET:KGI
Watchlist
Price: 4.22 THB 0.48% Market Closed
Market Cap: 8.4B THB
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
+8%
3 Years
-56%
5 Years
-30%
7 Years
-23%
10 Years
+13%
0
Operating Income
+0%
Growth Rates:
1 Year
+57%
3 Years
-
5 Years
-
7 Years
-
10 Years
-
0
Net Income
+0%
Growth Rates:
1 Year
0%
3 Years
-53%
5 Years
-11%
7 Years
-2%
10 Years
+14%

Earnings Waterfall
KGI Securities Thailand PCL

Revenue
2.4B THB
Cost of Revenue
-977.1m THB
Gross Profit
1.4B THB
Operating Expenses
-1.6B THB
Operating Income
-252m THB
Other Expenses
1.1B THB
Net Income
864.7m THB

Income Statement
KGI Securities Thailand PCL

Rotate your device to view
Income Statement
Currency: THB
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024
Revenue
Revenue
2 076
N/A
2 174
+5%
1 721
-21%
1 603
-7%
1 803
+12%
1 938
+7%
2 055
+6%
2 001
-3%
2 373
+19%
2 383
+0%
2 592
+9%
2 675
+3%
3 058
+14%
3 201
+5%
3 413
+7%
3 568
+5%
3 509
-2%
3 516
+0%
3 512
0%
3 482
-1%
3 350
-4%
2 256
-33%
2 095
-7%
2 257
+8%
2 642
+17%
4 474
+69%
5 074
+13%
5 217
+3%
5 356
+3%
4 518
-16%
5 214
+15%
5 101
-2%
4 146
-19%
4 287
+3%
2 692
-37%
2 270
-16%
2 179
-4%
1 883
-14%
1 932
+3%
2 321
+20%
2 353
+1%
Gross Profit
Cost of Revenue
(359)
(394)
(418)
(474)
(466)
(457)
(463)
(435)
(474)
(492)
(503)
(504)
(498)
(540)
(565)
(573)
(581)
(557)
(564)
(581)
(594)
(610)
(592)
(580)
(670)
(826)
(987)
(1 147)
(1 172)
(1 135)
(1 358)
(1 330)
(1 018)
(1 298)
(1 025)
(1 024)
(1 101)
(1 018)
(1 009)
(985)
(977)
Gross Profit
1 718
N/A
1 780
+4%
1 303
-27%
1 130
-13%
1 338
+18%
1 481
+11%
1 591
+7%
1 566
-2%
1 899
+21%
1 891
0%
2 089
+10%
2 171
+4%
2 560
+18%
2 661
+4%
2 848
+7%
2 995
+5%
2 928
-2%
2 959
+1%
2 949
0%
2 901
-2%
2 756
-5%
1 646
-40%
1 502
-9%
1 677
+12%
1 972
+18%
3 648
+85%
4 087
+12%
4 071
0%
4 184
+3%
3 383
-19%
3 856
+14%
3 771
-2%
3 128
-17%
2 989
-4%
1 668
-44%
1 246
-25%
1 078
-14%
866
-20%
923
+7%
1 336
+45%
1 376
+3%
Operating Income
Operating Expenses
(1 262)
(1 316)
(1 326)
(1 274)
(1 271)
(1 281)
(1 347)
(1 413)
(1 491)
(1 491)
(1 442)
(1 425)
(1 453)
(1 509)
(1 566)
(1 605)
(1 566)
(1 542)
(1 572)
(1 583)
(1 543)
(1 507)
(1 409)
(1 337)
(1 427)
(1 606)
(1 783)
(1 889)
(1 912)
(1 816)
(2 162)
(2 159)
(1 878)
(2 315)
(1 903)
(1 864)
(1 666)
(1 653)
(1 602)
(1 618)
(1 628)
Selling, General & Administrative
(1 086)
(1 136)
(1 141)
(1 084)
(1 076)
(1 083)
(1 147)
(1 211)
(1 286)
(1 336)
(1 339)
(1 372)
(1 453)
(1 509)
(1 566)
(1 605)
(1 566)
(1 542)
(1 572)
(1 583)
(1 543)
(1 507)
(1 409)
(1 337)
(1 427)
(1 606)
(1 783)
(1 889)
(1 912)
(1 816)
(2 162)
(2 159)
(1 878)
(2 315)
(1 903)
(1 864)
(1 666)
(1 649)
(1 594)
(1 609)
(1 628)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4)
(8)
0
0
Other Operating Expenses
(176)
(180)
(185)
(190)
(194)
(198)
(200)
(202)
(205)
(155)
(104)
(53)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(8)
0
Operating Income
456
N/A
464
+2%
(23)
N/A
(144)
-524%
67
N/A
201
+200%
244
+22%
153
-37%
408
+166%
400
-2%
647
+62%
746
+15%
1 107
+48%
1 152
+4%
1 282
+11%
1 390
+8%
1 362
-2%
1 418
+4%
1 377
-3%
1 318
-4%
1 213
-8%
139
-89%
93
-33%
340
+265%
545
+61%
2 042
+274%
2 304
+13%
2 182
-5%
2 271
+4%
1 567
-31%
1 694
+8%
1 612
-5%
1 250
-22%
674
-46%
(235)
N/A
(618)
-163%
(588)
+5%
(788)
-34%
(680)
+14%
(282)
+59%
(252)
+10%
Pre-Tax Income
Interest Income Expense
507
524
984
936
679
521
647
885
873
0
0
0
0
0
0
0
0
0
0
0
0
52
97
141
181
184
198
211
(5)
235
297
299
(3)
810
1 319
1 610
1 676
1 937
1 656
1 280
1 336
Total Other Income
0
0
0
0
0
0
0
0
0
946
548
400
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
963
N/A
988
+3%
961
-3%
792
-18%
746
-6%
722
-3%
891
+24%
1 039
+17%
1 281
+23%
1 346
+5%
1 195
-11%
1 146
-4%
1 107
-3%
1 152
+4%
1 282
+11%
1 390
+8%
1 362
-2%
1 418
+4%
1 377
-3%
1 318
-4%
1 213
-8%
191
-84%
190
-1%
481
+154%
726
+51%
2 226
+206%
2 502
+12%
2 393
-4%
2 267
-5%
1 802
-21%
1 991
+11%
1 912
-4%
1 246
-35%
1 484
+19%
1 084
-27%
992
-8%
1 088
+10%
1 149
+6%
976
-15%
998
+2%
1 084
+9%
Net Income
Tax Provision
(201)
(207)
(202)
(167)
(157)
(149)
(183)
(211)
(257)
(270)
(237)
(223)
(219)
(232)
(261)
(285)
(278)
(281)
(273)
(264)
(241)
(37)
(36)
(86)
(158)
(435)
(483)
(444)
(406)
(338)
(364)
(340)
(240)
(294)
(213)
(214)
(218)
(196)
(177)
(248)
(218)
Income from Continuing Operations
762
781
760
624
588
573
709
827
1 024
1 076
958
924
888
920
1 021
1 105
1 084
1 137
1 104
1 054
972
154
154
395
569
1 791
2 019
1 949
1 861
1 464
1 627
1 572
1 006
1 190
871
778
870
953
799
750
866
Income to Minority Interest
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(3)
(3)
(3)
(3)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(1)
(1)
(1)
Net Income (Common)
761
N/A
780
+2%
759
-3%
623
-18%
587
-6%
572
-3%
708
+24%
826
+17%
1 022
+24%
1 075
+5%
957
-11%
922
-4%
887
-4%
919
+4%
1 020
+11%
1 104
+8%
1 083
-2%
1 136
+5%
1 103
-3%
1 053
-5%
971
-8%
153
-84%
153
0%
394
+158%
568
+44%
1 789
+215%
2 016
+13%
1 946
-3%
1 858
-5%
1 461
-21%
1 624
+11%
1 569
-3%
1 004
-36%
1 188
+18%
870
-27%
777
-11%
868
+12%
951
+10%
797
-16%
748
-6%
865
+16%
EPS (Diluted)
0.36
N/A
0.39
+8%
0.37
-5%
0.3
-19%
0.29
-3%
0.29
N/A
0.36
+24%
0.42
+17%
0.51
+21%
0.53
+4%
0.47
-11%
0.45
-4%
0.45
N/A
0.45
N/A
0.5
+11%
0.54
+8%
0.54
N/A
0.57
+6%
0.55
-4%
0.53
-4%
0.49
-8%
0.08
-84%
0.08
N/A
0.2
+150%
0.29
+45%
0.9
+210%
1.01
+12%
0.98
-3%
0.93
-5%
0.73
-22%
0.82
+12%
0.79
-4%
0.5
-37%
0.6
+20%
0.43
-28%
0.39
-9%
0.44
+13%
0.48
+9%
0.41
-15%
0.38
-7%
0.43
+13%

See Also

Summary
KGI intrinsic value, competitors valuation, and company profile.
DCF Valuation
KGI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
KGI stock valuation using valuation multiples.
Wall Street Estimates
KGI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
KGI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 247,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.